Valuation Life Corporation

Stocks

Delayed Japan Exchange 10:30:00 13/08/2026 +04			5-day change	1st Jan Change
2,599.00 ^JPY	+0.08%		+1.01%	+1.68%

04-17	Life's Profit Rises 4.9% in Fiscal 2025	MT
04-09	Life's Full-Year Profit Rises 4.9%	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	142,477	129,604	180,686	157,983	235,242	224,686	-	-
Change	-	-9.04%	39.41%	-12.56%	48.9%	-4.49%	-	-
Enterprise Value (EV)	201,775	194,047	225,172	220,677	240,736	224,686	224,686	224,686
Change	-	-3.83%	16.04%	-2%	9.09%	-6.67%	0%	0%
P/E	9.37x	9.72x	10.7x	9.36x	12.5x	11.9x	11.4x	11x
PBR	1.29x	1.06x	1.32x	1.14x	1.51x	1.34x	1.24x	1.15x
PEG	-	-0.8x	0.4x	1.15x	1.1x	19.81x	2.78x	3.43x
Capitalization / Revenue	0.19x	0.17x	0.22x	0.19x	0.27x	0.24x	0.24x	0.23x
EV / Revenue	0x	0x	0x	0x	0x	0.24x	0.24x	0.23x
EV / EBITDA	0x	0x	0x	0x	0x	5.08x	4.85x	4.67x
EV / EBIT	0x	0x	0x	0x	0x	8.44x	8.07x	7.83x
EV / FCF	-0x	0x	0x	-0x	0x	21.3x	11.7x	10.9x
FCF Yield	-19.8%	0.05%	12.4%	-0.22%	25.1%	4.7%	8.56%	9.19%
Dividend per Share ²	35	35	45	55	65.5	70	73.33	77
Rate of return	2.3%	2.53%	2.34%	3.01%	2.41%	2.7%	2.82%	2.96%
EPS ²	162.2	142.2	180.5	195.1	217.6	218.9	227.8	235.1
Distribution rate	21.6%	24.6%	24.9%	28.2%	30.1%	32%	32.2%	32.7%
Net sales ¹	768,335	765,426	809,709	850,496	881,325	917,233	951,667	987,300
EBITDA ¹	37,111	34,235	40,152	41,757	42,830	44,250	46,300	48,100
EBIT ¹	22,932	19,148	24,118	25,270	26,006	26,633	27,833	28,700
Net income ¹	15,208	13,327	16,938	17,948	18,822	18,937	19,710	20,343
Net Debt	59,298	64,443	44,486	62,694	5,494	-	-	-
Reference price ²	1,520.00	1,382.50	1,925.00	1,826.00	2,719.00	2,597.00	2,597.00	2,597.00
Nbr of stocks (in thousands)	93,735	93,746	93,863	86,519	86,518	86,518	-	-
Announcement Date	11/04/22	10/04/23	10/04/24	10/04/25	09/04/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LIFE CORPORATION	11.87x	-	-	2.7%	1.41B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.22x	0.86x	5.8x	6.47%	37B
CASEY'S GENERAL STORES, INC.	39.36x	1.6x	20.13x	0.31%	31.05B
SEVEN & I HOLDINGS CO., LTD.	17.14x	0.63x	7.29x	2.91%	29.91B
AVENUE SUPERMARTS LIMITED	74.04x	3.28x	42.93x	-.--%	27.63B
COLES GROUP LIMITED	28.72x	0.89x	9.61x	3.29%	22.2B
CARREFOUR	11.54x	0.24x	4.32x	6.61%	12.87B
JERÓNIMO MARTINS, SGPS, S.A.	15.98x	0.38x	5.52x	3.85%	12.48B
SM INVESTMENTS CORPORATION	8.19x	1.78x	5.7x	2.43%	12.28B
SHOPRITE HOLDINGS LTD	20.72x	0.78x	8.95x	2.76%	10.32B
Average	24.68x	1.16x	12.25x	3.13%	19.71B
Weighted average by Cap.	29.46x	1.27x	14.02x	3.06%